| Revenue | DKK -135K | -76% |
| EBITDA | DKK -1,2M | +56% |
| Net profit | DKK -1,2M | +47% |
| Total assets | DKK 711K | -50% |
| Equity | DKK -273K | -130% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 215 | -84 | -1.150 | -1.148 | -553 | -135 |
| Staff expenses | -210 | -899 | -1.609 | -2.035 | -2.128 | -1.033 |
| EBITDA | 5 | -995 | -2.759 | -3.183 | -2.630 | -1.169 |
| Depreciation & amort. | -0 | -6 | -10 | -10 | 26 | -0 |
| EBIT | 5 | -1.001 | -2.769 | -3.193 | -2.656 | -1.169 |
| Net financials | -0 | -17 | -11 | 4 | -156 | 0 |
| Profit before tax | 4 | -1.018 | -2.779 | -3.189 | -2.812 | -1.169 |
| Tax | 3 | -223 | -611 | -136 | -624 | -0 |
| Net profit | 1 | -796 | -2.168 | -3.053 | -2.188 | -1.169 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 328 | 2.619 | 3.008 | 546 | 1.413 | 711 |
| Equity | 102 | 2.191 | 23 | -3.030 | 896 | -273 |
| Long-term debt | 0 | 0 | 2.869 | 3.109 | 0 | 0 |
| Short-term debt | 226 | 427 | 116 | 467 | 518 | 984 |
| Total debt | 226 | 427 | 2.985 | 3.576 | 518 | 984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PM Management | Management | 2023 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MW Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KBW Holding ApS | Company | 15.0% | 15.0% | 2023 |
Hawera Holding ApS | Company | 15.0% | 15.0% | 2023 |
Traction Cph ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
Snuh Holding ApS | Company | 5.0% | 5.0% | 2023 |
W Ventures ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Munk Hansen | Chief Executive Officer | 0 companies |
| Peter Mikkel Vejlgaard | Management | 0 companies |
| Frederik Badstue Wagner | Chief Executive Officer | 0 companies |
| Michael Wiatr Aagaard | Management | 0 companies |